[PMCORP] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 66.45%
YoY- -184.27%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 56,390 58,441 54,278 57,283 51,566 99,436 91,275 -7.70%
PBT 23,872 3,103 842 -1,866 3,803 -17,187 649 82.26%
Tax -604 -290 -39 -283 -799 -1,304 8,026 -
NP 23,268 2,813 803 -2,149 3,004 -18,491 8,675 17.85%
-
NP to SH 23,268 2,813 801 -2,234 2,651 -18,951 8,075 19.27%
-
Tax Rate 2.53% 9.35% 4.63% - 21.01% - -1,236.67% -
Total Cost 33,122 55,628 53,475 59,432 48,562 117,927 82,600 -14.11%
-
Net Worth 336,134 307,585 302,049 329,305 329,440 346,176 342,508 -0.31%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 336,134 307,585 302,049 329,305 329,440 346,176 342,508 -0.31%
NOSH 773,357 773,357 728,181 698,125 716,486 712,443 714,601 1.32%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 41.26% 4.81% 1.48% -3.75% 5.83% -18.60% 9.50% -
ROE 6.92% 0.91% 0.27% -0.68% 0.80% -5.47% 2.36% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 7.96 8.25 7.45 8.21 7.20 13.96 12.77 -7.56%
EPS 3.28 0.40 0.11 -0.32 0.37 -2.66 1.13 19.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4745 0.4342 0.4148 0.4717 0.4598 0.4859 0.4793 -0.16%
Adjusted Per Share Value based on latest NOSH - 713,548
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 6.38 6.61 6.14 6.48 5.83 11.24 10.32 -7.69%
EPS 2.63 0.32 0.09 -0.25 0.30 -2.14 0.91 19.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.3478 0.3415 0.3723 0.3725 0.3914 0.3872 -0.31%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.18 0.09 0.09 0.12 0.12 0.17 0.25 -
P/RPS 2.26 1.09 1.21 1.46 1.67 1.22 1.96 2.39%
P/EPS 5.48 22.66 81.82 -37.50 32.43 -6.39 22.12 -20.73%
EY 18.25 4.41 1.22 -2.67 3.08 -15.65 4.52 26.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.21 0.22 0.25 0.26 0.35 0.52 -5.08%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 19/11/13 22/11/12 21/11/11 29/11/10 19/11/09 18/11/08 21/11/07 -
Price 0.27 0.09 0.09 0.13 0.14 0.11 0.25 -
P/RPS 3.39 1.09 1.21 1.58 1.95 0.79 1.96 9.55%
P/EPS 8.22 22.66 81.82 -40.63 37.84 -4.14 22.12 -15.19%
EY 12.17 4.41 1.22 -2.46 2.64 -24.18 4.52 17.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.21 0.22 0.28 0.30 0.23 0.52 1.54%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment